|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
80,553 | 65,666 | 72,384 | 76,075 | 82,665 |
| I. Cash and cash equivalents |
|
|
981 | 8,477 | 12,390 | 30,070 | 33,865 |
| 1. Cash |
|
|
981 | 8,477 | 2,390 | 15,070 | 3,865 |
| 2. Cash equivalents |
|
|
| | 10,000 | 15,000 | 30,000 |
| II. Short-term financial investments |
|
|
18,000 | 18,000 | 18,000 | 18,000 | 18,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
18,000 | 18,000 | 18,000 | 18,000 | 18,000 |
| III. Short-term receivables |
|
|
55,820 | 35,194 | 39,352 | 25,331 | 26,166 |
| 1. Short-term receivables of customers |
|
|
54,467 | 34,195 | 38,941 | 24,861 | 25,723 |
| 2. Prepayments to suppliers |
|
|
800 | 419 | 108 | 245 | 193 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
614 | 641 | 364 | 285 | 795 |
| 7. Provision for doubtful short-term receivables |
|
|
-61 | -61 | -61 | -61 | -544 |
| IV. Inventories |
|
|
5,558 | 3,744 | 2,249 | 2,347 | 4,073 |
| 1. Inventories |
|
|
5,558 | 3,744 | 2,249 | 2,347 | 4,073 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
194 | 252 | 392 | 326 | 561 |
| 1. Short-term prepaid expenses |
|
|
194 | 252 | 260 | 204 | 373 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | 133 | 123 | 188 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
40,084 | 39,591 | 42,030 | 37,673 | 35,635 |
| I. Long-term receivables |
|
|
| | | | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
39,873 | 39,032 | 41,644 | 37,430 | 34,005 |
| 1. Tangible fixed assets |
|
|
12,839 | 12,658 | 9,985 | 6,597 | 3,982 |
| - Cost |
|
|
55,336 | 58,661 | 59,810 | 60,016 | 60,571 |
| - Accumulated depreciation |
|
|
-42,497 | -46,003 | -49,825 | -53,420 | -56,589 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
27,034 | 26,375 | 31,660 | 30,833 | 30,023 |
| - Cost |
|
|
30,990 | 30,990 | 37,019 | 37,019 | 37,019 |
| - Accumulated depreciation |
|
|
-3,956 | -4,616 | -5,359 | -6,186 | -6,996 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
116 | 273 | | 29 | 1,473 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
116 | 273 | | 29 | 1,473 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
94 | 286 | 386 | 214 | 157 |
| 1. Long-term prepaid expenses |
|
|
94 | 286 | 386 | 214 | 157 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
120,637 | 105,257 | 114,414 | 113,748 | 118,299 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
21,905 | 10,143 | 14,801 | 16,374 | 19,604 |
| I. Current liabilities |
|
|
21,905 | 10,143 | 14,801 | 16,374 | 19,604 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,086 | | | | 2,837 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,969 | 1,409 | 1,439 | 3,971 | 3,291 |
| 4. Advances from customers |
|
|
| 764 | 2,763 | 3,432 | 4,935 |
| 5. Taxes and other payables to the State Budget |
|
|
3,609 | 4,186 | 3,422 | 2,332 | 2,092 |
| 6. Payables to employees |
|
|
374 | | 4,143 | 2,540 | 810 |
| 7. Short-term accrued expenses |
|
|
| 79 | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
8 | 32 | 1,007 | 171 | 325 |
| 12. Provision for short term payables |
|
|
| | 500 | | |
| 13. Bonus and welfare fund |
|
|
5,859 | 3,674 | 1,527 | 3,928 | 5,314 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
98,732 | 95,114 | 99,613 | 97,373 | 98,696 |
| I. ShareHolder's equity |
|
|
98,732 | 95,114 | 99,613 | 97,373 | 98,696 |
| 1. Owner's investment capital |
|
|
54,000 | 54,000 | 54,000 | 54,000 | 54,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
34 | 34 | 34 | 34 | 589 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
31,541 | 33,051 | 33,051 | 33,051 | 32,496 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
13,157 | 8,029 | 12,528 | 10,288 | 11,611 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,860 | 1,721 | 1,181 | 1,740 | 1,740 |
| - Profit after tax undistributed this period |
|
|
10,296 | 6,309 | 11,347 | 8,548 | 9,870 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
120,637 | 105,257 | 114,414 | 113,748 | 118,299 |
There is no report.
|
|